1CORPLAN Workshop Forms Revised-jun(1)_04_final

download 1CORPLAN Workshop Forms Revised-jun(1)_04_final

of 32

Transcript of 1CORPLAN Workshop Forms Revised-jun(1)_04_final

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    1/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 1. COMPETITORS' ANALYSIS

    DILIMAN PREP. SYSTEMS PLUS IETI

    Particulars COMPETITOR 1 COMPETITOR 2 COMPETITOR 3

    I. Program Offerings

    Degree Courses AB COMSCI BS Ind. Tech

    Course 1 Computer SC Comp. Eng'r BSIT

    Course 2 ECECourse 3 BSOA

    Course 4 BSIT

    Diploma/Certification Courses

    Course 1 Comsec Comsci - 2years PCT

    Course 2 Inf Tech Comsec OST

    Course 3 Comp. Tech Com. Tech IT

    Course 4 Comp. Prog Tech. Drafting

    Short Courses

    Course 1 BAS Dig. Electronics MOUS

    Course 2 MOUS BAS LAN

    Course 3 Auto CAD Visual Basic

    Course 4 Comp. Acctg.

    Course 5 Basic Electronics

    Course 6 Desktop PublishingII. Enrollment

    III. Special Programs on IT Education

    IV. Tuition Fee Structure and Amount

    Tuition Fee per unit 300/unit 316-344/ unit 200/unit

    Registration Fee 150/sem 200/sem 150/sem

    Laboratory Fees 450 750 300

    Miscellaneous Fees 1450 1500 1500

    Other Fees

    V. Facilities

    With Campus (y/n) y n n

    With Airconditoned Classrooms (y/n)? y y y

    With Internet Access (y/n)? y y y

    Number of Classrooms 12 7 5

    Number of Laboratories 3 3 3

    - Computer 2 2 2- Internet

    - Other Laboratories 1 1 1

    Other Student Support Facilities

    - Library 1 1 1

    - online system (y/n) y

    - capacity

    - Sports (Gym) y

    - Canteen (Capacity)

    - Parking Space (capacity) 10

    VI. Marketing Program

    Print Ads y y y

    TV & radio ads

    Campaign scheme y y y

    Outreach y y yOther Marketing Activities (identify)

    VII. Partnerships

    a. International

    Number 1 1 1

    Name of Companies Microsoft Microsoft Microsoft

    b. Local

    VIII. Branch Network

    Number of Branches 8 7

    Prepared by: Noted by:

    School Administrator

    nel/Workshop Forms

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    2/32

    FEU-Fern

    COMPETITOR 4

    BS Nursing

    Care Giver

    450/unit

    500/sem

    5000

    3500

    y

    y

    y

    25

    5

    32

    1

    y

    y

    y

    15

    y

    y

    y

    y

    1

    Microsoft

    1

    nel/Workshop Forms

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    3/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 2. MARKET SHARE SUMMARY (last four years)

    Particular Private School Public School Combined

    2001 - 2002No. of Schools 4 5 9

    4th Year Population, SY 2000-2001 2,029 8,828 10,857

    AMA Freshmen Enrollees 20 176 196

    Market Share (%) 0.99 1.99 1.81

    2002 - 2003

    No. of Schools 2 5 7

    4th Year Population, SY 2001-2002 570 4,493 5,063

    AMA Freshmen Enrollees 7 49 56

    Market Share (%) 1.23 1.09 1.11

    2003-2004

    No. of Schools 2 5 7

    4th Year Population, SY 2002 - 2003 735 4,516 5,251

    AMA Freshmen Enrollees 10 19 29

    Market Share (%) 1.36 0.42 0.55

    2004-2005

    No. of Schools 2 7 9

    4th Year Population, SY 2003-2004 645 6,507 7,152

    AMA Freshmen Enrollees 17 103 120

    Market Share (%) 2.64 1.58 1.68

    Average Market Share for the last

    four years (%)1.36 1.43 1.39

    Prepared by: Noted by:

    NOTE: AMA Freshmen enrollees should match enrollment figures in Forms 4 and 7.

    Market share formula : AMA Freshmen enrolee / 4th yr pop x100

    Average market share formula : sum of market share for x number of years / number of years

    School Administrator

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    4/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 2A. OUTREACH DETAILS, SY 2004-2005

    No Name of SchoolLocation (identify the city,town or

    municipality)

    4th Year Population

    (2003-2004)

    AMA Freshmen

    Enrollees (1st

    trimester,SY 2004-

    2005)1 St. Mark School of QC Riverside, Manggahan QC 200 12 Balara Academy Old Balara, QC 445 1

    645 2

    No Name of SchoolLocation (identify the city,town or

    municipality)

    4th Year Population

    (2003-2004)

    AMA Freshmen

    Enrollees (1st

    trimester,SY 2004-

    2005)

    1 Commonwealth HS Ecols St. Commonwealth QC 2,000 15

    2 Batasan HS Batasan Hills, QC 1,600 16

    3 Bagong Silangan HS Bagong Silangan, QC 750 16

    4 Culiat HS T. Sora Avenue, QC 700 9

    5 Balara HS Old Balara Filter, Old Balara QC 487 66 Krus na Ligas HS Krus na ligas, UP Village, QC 270 57 New Era HS T. Sora Avenue, QC 700 12

    6,507 79

    7,152 81

    Prepared by: Noted by:

    NOTE: AMA Freshmen enrollees should match enrollment figures in Forms 4 and 7.

    Market share formula : AMA Freshmen enrolee / 4th yr pop x100

    Combined Private and Public Schools

    School Admi

    Private Schools

    Public Schools

    Combined Private Schools

    Combined Public Schools

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    5/32

    Market Share

    (%)

    0.500.22

    0.31

    Market Share

    (%)

    0.75

    1.00

    2.13

    1.29

    1.231.851.71

    1.21

    1.52

    nistrator

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    6/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 2B. NON-OUTREACH DETAILS, SY 2004-2005

    No Name of SchoolLocation (identify the city,town or

    municipality)

    4th Year Population

    (2003-2004)

    AMA Freshmen Enrollees

    (1st trimester,SY 2004-

    2005)1 Mirriam Computer College QC 1

    2 16 Provincial Private School 7

    3 Holy Rosary School of Sci & Tech QC 34 St. Mark International Acad QC 2

    5 Garden Of life School QC 16 OPS San Juan San Juan, MM 1

    15

    No Name of SchoolLocation (identify the city,town or

    municipality)

    4th Year Population

    (2003-2004)

    AMA Freshmen Enrollees

    (1st trimester,SY 2004-2005)

    1 Ramon Magsaysay HS Cubao QC 2

    2 Payatas HS Payatas, QC 2

    3 Lagro HS Lagro, QC 34 North Fairview HS North Fairview QC 2

    5 Montalban Hts,(NTA) NHS Montalban, Rizal 1

    6 Rizal National HS Rizal 17 St. Anne de Beaupre School UP Village, QC 2

    8 Camp Crame HS Camp Crame, QC 19 14 Provincial Public School 10

    24

    39

    Prepared by: Noted by:

    NOTE: AMA Freshmen enrollees should match enrollment figures in Forms 4 and 7.

    Market share formula : AMA Freshmen enrolee / 4th yr pop x100

    Private Schools

    Public Schools

    School Administr

    Combined Private and Public Schools

    Combined Private Schools

    Combined Public Schools

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    7/32

    Market Share

    (%)

    Market Share

    (%)

    tor

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    8/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 2C: New Students Enrollment Statistics by Demographics (first term only)

    Total New

    Students

    New Students % to TotalTotal New

    Students

    New Students % to TotalTotal New

    Students

    New Students % to TotalTotal New

    StudentsBrgy Commonwealth 60 18.40% 23 10.70% 18 11.61%

    Bagong Silangan 12 3.68% 12 5.58% 8 5.16%

    Payatas 30 9.20% 9 4.19% 5 3.23%

    Balara 25 7.67% 9 4.19% 2 1.29%

    TAndang Sora 17 5.21% 18 8.37% 15 9.68%

    Fairview/Nova/Mal 4 1.23% 5 2.33% 9 5.81%

    Culiat 15 4.60% 16 7.44% 2 1.29%

    Diliman/Proj2/Cubao 23 7.06% 18 8.37% 15 9.68%

    Marikina/Cainta 2 0.61% 3 1.40% 6 3.87%

    San Mateo 3 0.92% 5 2.33% 5 3.23%

    Outside MM 135 41.41% 97 45.12% 70 45.16%

    Batasan

    Notes:

    - Reference shall be place of residence of students.

    - No. of new students during the First Term only.- % to total new enrollees during the first term (FORMULA : new / total x 100)

    Prepared by: Noted by:

    NOTE: Total new students should match enrollment figures in Forms 4 and 7.

    School Administrator

    138

    Area Covered

    326 215 155

    SY 2001-2002 SY 2002-2003 SY 2003-2004

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    9/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 3. TRANSFEREES DETAILS, SY 2004-2005

    No Name of School

    Location (identify the city,town or

    municipality)

    Transferees(1st trimester,

    SY 2004-2005)

    1 STI- College ( Antipolo) Antipolo, Rizal 2

    2 AMA University Proj. 8, QC 1

    3 University Of Batangas Batangas 1

    4 ACLC La Union 1

    5 EITEC Cubao, QC 1

    6 PSTC Cubao, QC 1

    7 UST Espaa, Manila 1

    8 National Teachers College Taft Avenue, Manila 1

    9 MCU- Iligan Institute of Tech. Iligan City 1

    10 TIP-Cubao Aurora Blvd. Cubao, QC 2

    11 NCBA Fairview, QC 1

    12 STI- College ( Recto) Recto, Manila 1

    13 Colegio de San Lorenzo QC 1

    14 3 Provincial branches 3

    18

    No Name of School

    Location (identify the city,town or

    municipality)

    Transferees

    (1st trimester,

    SY 2004-2005)

    1

    2

    -

    18

    Prepared by: Noted by:

    School Administrator

    NOTE: Number of transferees should match enrollment figures in Forms 4 and 7.

    Total Private and Public

    Private Schools/Colleges/Universities

    Public Schools/Colleges/Universities

    Total Private

    Total Public

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    10/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 4: Enrollment Statistics, Attrition, Dropout and Graduation Rates

    Freshmen Transferees

    New

    Student

    Old

    Student Total Graduates

    Growth in

    NewStudents

    Growth in

    OldStudents

    Growth in

    TotalPop'n

    Attrition

    Rate

    Dropout

    Rate

    SY 2001-20021st Term 303 23 326 219 545 33 (4.96) (6.81) (5.71) 49.54 20.51

    2nd Term 46 3 49 379 428 5 30.46 24.403rd Term 13 3 16 327 343 102 23.60 22.43

    140SY 2002-2003

    1st Term 154 61 215 215 430 22 (34.05) (1.83) (21.10) 37.32 7.58

    2nd Term 26 2 28 168 196 16 60.93 55.813rd Term 11 4 15 255 270 37 (30.10) (38.27)

    75

    SY 2003-2004

    1st Term 124 31 155 121 276 12 (27.91) (43.72) (35.81) 31.00 41.48

    2nd Term 26 3 29 199 228 12 27.90 23.553rd Term 14 3 17 175 192 54 23.25 17.98

    78SY 2004-2005

    1st Term 120 18 138 98 236 28 (10.97) (19.01) (14.49) 48.96 20.832nd Term 0 15

    3rd Term 0 155

    Prepared by: Noted by:

    NOTE: Number of students should match enrollment figures in Forms 5 and 7.

    Annual

    Annual

    School Administrator

    Annual

    Annual

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    11/32

    Graduation

    Rate

    6.06

    1.17

    29.74

    25.69

    5.12

    8.16

    13.7017.44

    4.35

    5.26

    28.1328.26

    11.86

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    12/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 5B: Enrollment History by Course by Year Level2-Year Diploma Courses Short Courses

    Comp Sys Comp Sys Bus Info Comp based Internet Total IE Total

    Design & Prog Network Tech Mgt Acct Tech (All Courses) BAS Short CouSY 2001-2002

    1st Term 291 189 104 - - 584 -

    1st Year 184 122 71 377

    2nd Year 107 67 33 207

    Graduates 31 21 10 62

    2nd Term 273 111 44 - - 428 -

    1st Year 179 72 20 271

    2nd Year 94 39 24 157

    Graduates 88 37 23 148

    3rd Term 208 84 27 - - 319 -

    1st Year 24 17 5 46

    2nd Year 184 67 22 273

    Graduates 65 32 16 113

    SY 2002-2003

    1st Term 202 116 53 - - 371 -

    1st Year 128 77 47 252

    2nd Year 74 39 6 119

    Graduates 12 - - 12

    2nd Term 165 81 33 - - 279 -

    1st Year 96 53 27 176

    2nd Year 69 28 6 103

    Graduates 9 10 3 22

    3rd Term 87 50 21 - - 158 -

    1st Year 71 38 18 127

    2nd Year 16 12 3 31

    Graduates 57 22 5 84

    SY 2003-2004

    1st Term 145 86 47 - - 278 -

    1st Year 96 54 34 184

    2nd Year 49 32 13 94

    Graduates 6 7 - 13

    2nd Term 121 70 33 - - 224 -

    1st Year 67 43 21 131

    2nd Year 54 27 12 93

    Graduates 8 3 1 12

    3rd Term 98 66 28 - - 192 -

    1st Year 51 41 16 108 2nd Year 47 25 12 84

    Graduates 30 19 10 59

    SY 2004-2005

    1st Term 123 76 37 - - 236 -

    1st Year 72 46 24 142

    2nd Year 51 30 13 94

    Graduates 6 3 2 11

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    13/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 6. TARGET MARKET for SY 2005-2006 (Graduating HS Students, SY 2004-2005)

    # Name of School

    Location (identify the city,town or

    municipality)

    4th Year

    Population (2004-

    2005)

    Projected

    Market Share

    (%)

    Target Freshmen

    (1st trimester,SY

    2005-2006)

    1 St. Mark School of QC Riverside, Manggahan QC 200 0.5 1

    2 Balara Academy Old Balara, QC 430 0.2 1

    630 2

    # Name of School

    Location (identify the city,town or

    municipality)

    4th Year

    Population (2004-

    2005)

    Projected

    Market Share

    (%)

    Target Freshmen

    (1st trimester,SY

    2005-2006)

    1 Commonwealth HS Ecols St. Commonwealth QC 1,800 0.75 14

    2 Batasan HS Batasan Hills, QC 1,500 1.00 153 Bagong Silangan HS Bagong Silangan, QC 700 2.13 15

    4 Culiat HS T. Sora Avenue, QC 650 1.29 8

    5 Balara HS Old Balara Filter, Old Balara QC 450 1.23 6

    6 Krus na Ligas HS Krus na ligas, UP Village, QC 250 1.85 5

    7 New Era HS T. Sora Avenue, QC 650 1.71 11

    6,000 73

    6,630 75

    149

    Prepared by: Noted by:

    School Administrator

    Private Schools

    Public Schools

    Combined Private Schools

    Combined Private Schools

    Combined Private and Public Schools

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    14/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 6A. TARGET MARKET for SY 2005-2006 (Professionals)

    No.

    Name of Office/Organization/Institutions within the

    Area

    Location (identify the city,town or

    municipality) WorkForce/ Members1 Nissan Motors Commonwealth Ave., Diliman QC 50

    2 Office of the Muslim Affairs Commonwealth Ave., Diliman QC 50

    3 RCBC Savings Bank Commonwealth Ave., Diliman QC 10

    4 TOYOTA Motors Feria, Diliman, QC 20

    Prepared by: Noted by:

    School Administrator

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    15/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 7: Enrollment Targets, 2nd trimester SY 2004-2005 to 3rd trimester SY 2005-2006

    Freshmen Transferees New Student

    Old

    Student Total

    Estimated

    Graduates

    Estimated

    Dropouts

    Growth in

    New

    Students

    Growth in

    Total

    Pop'n

    Dropout

    RateSY 2004-2005

    1st Term(actual) 120 18 138 98 236 28 35 15.00%

    2nd Term(projected) 20 15 35 173 208 15 31 15.00%

    3rd Term (projected) 10 6 16 161 177 155 14 8.00%

    Annual 81 0.00%

    SY 2005-2006

    1st Term (projected) 157 23 180 153 333 29 50 30.43% 41.10% 15.00%

    2nd Term(projected) 20 15 35 135 170 17 25 15.00%

    3rd Term (projected) 10 6 16 115 131 138 11 8.00%

    Annual 86 0.00%

    Estimated Revenue, SY 2005-2006

    Average Tuition Fee/student 10,000.00

    New Student Old Student Total

    SY 2005-2006

    1st Term (projected) 1,800,000 1,534,000 3,334,000

    2nd Term(projected) 350,000 1,349,400 1,699,400

    3rd Term (projected) 160,000 1,153,490 1,313,490

    Total Revenue 2,310,000 4,036,890 6,346,890

    Prepared by: Noted by:

    School Administrator

    nel/98569771.xls.ms_office

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    16/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 8: CAPEX Inventory

    333

    180

    Freshmen 157

    Transferees 23153

    computer lab 1:13

    internet 1:29

    Computer : Room Ratio 30

    Student : Classroom Ratio 108

    Classroom : Chairs Ratio 30

    Computer : Printer Ratio 15Student : Teacher Ratio 30

    Building Faade Office of the School Director

    Horizontal Signage 1 1 Portrait of Sir ARA

    Vertical Signage 1 1 Portrait of Sir ACA

    Computer Rooms 201 201 Portrait of AMA

    Classrooms 4 4 Philippine Flag

    Internet 1 1 AMA Flag

    Hardware Laboratory 1 1 Officer's Table

    Audio Visual Room 1 1 Swivel Chair

    CLASSROOMS Visitor's Chairs

    Classroom Chairs (armchairs) 120 120 Computer Set

    Teacher's Tables 4 4 Computer Table

    Teacher's Chairs 4 4 Computer Chair

    Airconditioners 8 8 Faculty Room

    Ceiling Fans Faculty LockersCOMPUTER LAB Faculty Shelves

    Computer Set 6027 6027 Tables

    Computer Tables 6027 6027 Chairs

    Computer Chairs 6027 6027 Long Table

    Printers IT Room

    Hub, 24 port, 10/100 mbps 2 2 Computer Laboratory Tools

    Airconditioners 402 402 Shelves

    Teacher's Tables 201 201 Table

    Teacher's Chairs 201 201 Chair

    Ceiling Fans Computer Set

    Baggage Counter 1 1 Computer Table

    INTERNET LAB Computer Chair

    Computer Set Property/Stockroom

    Server 1 1 Shelves (forstocks)

    Computer Tables TableComputer Chairs Chair

    Printers P.E.

    Hub, 24 port, 10/100 mbps 1 1 P.E. Area

    UPS, 1KVA 1 1 P.E. Equipment

    Airconditioners 2 2 Clinic

    Teacher's Tables 1 1 Medical Bed with matress

    Teacher's Chairs 1 1 Medical Kit

    Ceiling Fans Medicines

    Baggage Counter 1 1 Midical Equipment

    Hardware Laboratory No. of CR

    Electronic Lab Equipment Exhaust Fans

    Working Tables 4 4 Hallways

    Stools 40 40 Ceiling Fans

    Airconditioners 2 2 Audio Visual Room

    Teacher's Tables 1 1 Chairs 30Teacher's Chairs 1 1 Airconditioners 2

    Ceiling Fans Teacher's Tables 1

    Dispensing Counter 1 1 Teacher's Chairs 1

    Baggage Counter 1 1 Ceiling Fans

    Hardware Laboratory Tools Leasehold Improvement

    Library Repainting

    Books Additional Site Renovation

    Library Tables 1 1 Rental Deposit (add'l site)

    Computer Set 2 2 AvancePayment (add'l site)Computer Tables 2 2 Repair of Equipment

    Computer Chairs 2 2

    Airconditioners 2 2

    Ceiling Fans

    Monobloc Chairs 10 10

    Library Shelves

    Card Catalogue 1

    Dictionary Table 1

    Baggage Counter 1 1

    Admission Office

    AMA Mission/Vission 1 MANPOWER

    LCD Projector Faculty

    TV 1 - Full time 12

    VHS Player 1 - Part time

    SUBTOTAL

    GRAND TOTAL

    AREA Needed Invento

    AREA Needed InventoAREANeeded

    Inventory

    Existing

    Inventory

    Lacking

    Inventory

    New

    Old

    Student Population Target

    Student : Computer Ratio

    UnitCost Total Cost

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    17/32

    AMA EDUCATION SYSTEMBranch: COMMONWEALTH

    Planning Form 9. Pricing Structure (SAMPLE ONLY)

    ACLC ACLCSY 2004-2005 SY 2005-2006 Assumption :

    Tuition Fee/unit Increases in Fees

    New Student

    1st Year & transferee 399.75 439.73

    Old Student Tuition 10%

    2nd Year 399.75 439.73 Laboratory 10%

    Registration Fee 291.53 320.68 Registration 10%

    Laboratory Fee Miscellaneous 10%

    Computer 925.75 1,018.33 Others 10%

    Miscellaneous Fees

    Athletics 116.60 128.26

    Medical/Dental 233.20 256.52Library 174.60 192.06

    Printing 200.00 220.00

    Guidance -

    Insurance 12.17 13.39

    Development Fee 715.25 786.78

    NCC-UK 450.00 495.00

    Microsoft 132.25 145.48

    Other Fees -

    Internet 816.20 897.82

    SC/DL 116.62 128.28

    ID 174.90 192.39

    Student Handbook 35.00 38.50

    Library Card 100.00 110.00

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    18/32

    AMA EDUCATION SYSTEM

    Branch: COMMONWEALTH

    SY 2005-2006

    MARKETING BUDGET

    Activity Strategy Required Collateral or Equipment Unit Cost Qty Unit Amount

    OUTREACH Mailers Letterhead 500.00 6 ream 3,000.00

    Database (Letters) 2.00 5000 pc/s 10,000.00

    Exam (Letters) 2.00 2000 pc/s 4,000.00

    Follow-thru (Letters) 2.00 2000 pc/s 4,000.00

    Stamp 6.00 1500 pc/s 9,000.00

    Envelope 600.00 3 box/es 1,800.00

    Coordination Letterhead 500.00 1 ream 500

    Envelope 600.00 0.5 box/es 300.00

    Transpo/Meals 225.00 9 per school 2,025.00

    Token 500.00 9 per school 4,500.00

    Career Talk Transpo/Meals 700.00 9 per school 6,300.00

    On-Site Exams Questionnaires 3000 -

    Answer Sheets 5000 -

    Transpo/Meals 700.00 9 per school 6,300.00

    General Campaign

    Requirements

    Streamers 2 x 10 yards 3,000.00 6 pc/s 18,000.00

    1 x 5 yards 750.00 20 pc/s 15,000.00

    Banner - 1 x 3 feet 200.00 20 pc/s 4,000.00

    Goodwill Programs Happy Graduation - 1 x 3 feet 200.00 1 pc/s 200.00

    Dummy Diploma 1.00 0 pc/s -

    Computer Training 3,000.00 1 - 3,000.00

    Medals -

    With AMA Logo 50.00 40 pc/s 2,000.00

    Ordinary 25.00 20 pc/s 500.00SCC Forms 0.80 2,000 pc/s 1,600.00

    Buddy System Forms 0.80 2,000 pc/s 1,600.00

    Mail Box Drop Mailbox Drop Brochures 25.00 2,000 pc/s 5,000.00

    Manpower 250.00 2 fax 500.00

    103,125.00Sub-Total

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    19/32

    Activity Strategy Required Collateral or Equipment Unit Cost Qty Unit Amount

    General Campaign

    Requirements Leaflet Campaign

    Leaflets 5.00 2,000 pc/s 10,000.00

    Manpower 50.00 2 fax 100.00

    Directional Signage 2,500.00 3 pc/s 7,500.00

    Stickers 5.00 1,000 pc/s 5,000.00

    Posters 25.00 20 pc/s 500.00

    Token 200.00 20 pc/s 4,000.00

    Give-aways 8.00 1,000 pc/s 8,000.00

    Advertisement -

    Newspaper month/s -

    Radio month/s -

    TV month/s 100,000.00

    Other Marketing Grad Mass Sponsorship 10,000.00

    Campaign Recorida 3,600.00

    Fast Food tie-up 10,000.00Drugstores tie up 10,000.00

    33,600.00

    236,725.00

    Note:

    Target School for Coordination = at least 10 / day

    you may add additional requirement , activity or change price if not applicable

    total marketing budget = 5% of projected ANNUAL gross revenue from NEW students + 3% of projected ANNUAL gross revenue from OL

    (intake of new & retention activities)

    Prepared by:

    _______________________

    Admission/Marketing Officer

    Sub-Total

    GRAND TOTAL

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    20/32

    AMA EDUCATION SYSTEMSCHOOLYEAR 2005-2006

    Branch: COMMONWEALTH

    SUMMARY OF MARKETING BUDGET

    OUTREACHGENERAL CAMPAIGN

    MATERIALS

    (transpo, per diem, salary,token, etc.

    (for all activities including outreach butexcluding token)

    236,725.00

    80,475.00 103,125.00 47,125.00

    AdvertisementTARGET

    STUDENT

    333

    Projected Annual Gross

    Revenue

    EQPT

    6,346,890.00

    6,000.00

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    21/32

    AMA EDUCATION SYSTEMSCHOOL YEAR 2005-2006

    Branch: COMMONWEALTH

    OPERATING EXPENSES

    PARTICULAR MONTHLY PER TRI ANNUAL

    Royalty Fee 57090.91 228363.64 685090.92

    Licences & other Payment (due to franchisor) 10000 40000 120000

    Salaries - acad 50000 200000 600000

    Salaries- non acad 68181.82 272727.28 818181.84pag-ibig contribution 1636.36 6545.44 19636.32

    Philhealth contribution 1818.18 7272.72 21818.16

    SSS/EC contribution 9818.18 39272.72 117818.16

    officers benefit 1000 4000 12000

    employees benefit 1500 6000 18000

    rental - bldg 100000 400000 1200000

    rental - internet 2727.27 10909.08 32727.24

    power 30000 120000 360000

    water 2727.27 10909.08 32727.24

    telephone 5454.55 21818.2 65454.6

    postage ( other than mailers for marketing) 454.55 1818.2 5454.6

    insurance 3272.73 13090.92 39272.76

    professional fee 2500 10000 30000

    supplies 2272.73 9090.92 27272.76

    repair and maintenance 3500 14000 42000representation 454.55 1818.2 5454.6

    transportation and travel ( other than those included in the mktg budget) 545.45 2181.8 6545.4

    dues and subscription 200 800 2400

    marketing 15000 60000 180000

    advertising ( omnibus and local) 16363.64 65454.56 196363.68

    accreditation and related expenses 2727.27 10909.08 32727.24

    training and seminar 545.45 2181.8 6545.4

    scholarship grants 2727.27 10909.08 32727.24

    discounts 2000 8000 24000

    printing and reproduction 2272.73 9090.92 27272.76

    school activities 2000 8000 24000

    taxes and licenses ( due the govt) 2272.73 9090.92 27272.76

    donation 2181.82 8727.28 26181.84

    depreciation - - -

    TOTAL EXPENSES 403,245.46 1,612,981.84 4,838,945.52

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    22/32

    Prepared by: Noted by:

    _____________________________ __________________________

    School Administrator

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    23/32

    AMA EDUCATION SYSTEMSCHOOLYEAR 2005-2006

    Branch: COMMONWEALTH

    ENROLLMENT BREAKDOWN ( 1ST TERM, SY 2004 -2005 )CAMPUS :

    As of :

    Particulars Public Private Subtotal

    CAREER TALK Public Private Subtotal State U. Private Subtota

    Number of schools 7 1 8.00 Inquiries 51 42 93 25 38 63Number of audience 6,507 645 7,152.00 Enrollees 24 15 39 2 16 18

    Database gathered 5,125 5,125.00 Conversion Rate:

    Career Talk Inquiries 82 35 117.00 Inquiries to Enrollees 47.06% 35.71% 41.94% 8.00% 42.11% 28.57%

    Career Talk Enrollees 25 2 27.00

    Conversion Rates:

    Audience to Inquiries 1.26% 5.43% 0.02

    Audience to Enrollees 0.38% 0.31% 0.00 Public Private Subtotal State U. Private Subtotal State U/Pb Private

    Career Talk Inquiries to Enrollees 30.49% 5.71% 0.23

    ON-SITE EXAMINATIONS 103 17 120 2 16 18Number of schools 7 2 9.00

    Number of On-site Examinees 4,515 4,515.00

    OSE Inquiries 72 30 102.00

    OSE Enrollees 15 2 17.00 State U/Pb Private

    Conversion Rates: TOTAL INQUIRIES 158 115

    On-site Examinees to Inquiries 1.59% - 0.02 TOTAL ENROLLEES 51 33

    On-site Examinees to Enrollees 0.33% - 0.00 Conversion Rate:

    OSE Inquiries to Enrollees 20.83% 6.67% 16.67% Inquiries to Enrollees 32.28% 28.70%

    Particulars

    TOTAL NEW ENROLLEESTotal Freshmen Transferees GRAND TOTA

    OUTREACH ENROLLEES NON-OUTREACH/WALK-IN ENROLLEES

    Particulars

    Freshmen Transferees

    INQUIRIES TO ENROLLEES CONVERSIO

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    24/32

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    25/32

    AMA EDUCATION SYSTEMSCHOOLYEAR 2005-2006

    Branch: COMMONWEALTH

    Outreach Target

    Campus: Commonwealth

    Target Public Private Total

    Schools for Career Talk 2 7 9- Primary Target (within 15 km. radius) -

    - Secondary Target (16-20 km. radius) -

    - Tertiary Target (21-25 km. radius) -

    - Others (beyond 25 km. radius) -

    Audience 645 6,507 7,152

    - Primary Target -

    - Secondary Target -- Tertiary Target -

    - Others -

    Schools for On-site Exams 2 7 9- Primary Target - - -

    - Secondary Target - - -

    - Tertiary Target - - -

    - Others - - -

    On-site Examinees 645 6,507 7,152- Primary Target - - -

    - Secondary Target - - -- Tertiary Target - - -

    - Others - - -

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    26/32

    AMA EDUCATION SYSTEM

    ENTRY SURVEY RESULTS

    1ST TRIMESTER, 2004-2005

    Branch: COMMONWEALTH

    MARKETING ACTIVITIES SURVEY

    Tot. # Tot. #

    of of

    Resp. % vs. Total % vs. Total Resp. % vs

    Respondents Respondents Respo

    1 1 1

    2 26 21.67 2 2 3 3 3

    1 1 1

    2 45 37.50 2 2 3 3 3

    1 1 1

    2 2 1.67 2 2 3 3 3

    1 1 1

    2 8 6.67 2 2 3 3 3

    1 1 1

    2 2 2

    3 15 12.50 3 3 1 1 1

    2 2 2

    3 12 10.00 3 3 1 1 1

    2 2 2

    3 3 3

    1 1 1

    2 2 2

    3 2 1.67 3 3 1 1 1

    2 2 2

    3 10 8.33 3 3 1 1 1

    2 2 2

    3 3 3 1 1 1

    2 2 2

    3 3 3

    1. How did you become

    of AMA ? making you decide to of AMA ?

    Responde

    nts aResp

    ondents

    Marketing Activities

    FRESHMEN TRAN

    1. How did you become aware 2. Most influential factor in

    d) Newspaper Ads

    e) Friends

    f) Parents/Relatives

    g) posters

    h) stickers

    enroll in AMA

    Responde

    nts an

    Others

    No Response

    a) AMA's Career Orientation

    I) leaflets

    120

    b) Television Ads

    c) Radio Ads

    an

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    27/32

    AMA EDUCATION SYSTEM

    ENTRY SURVEY RESULTS

    1ST TRIMESTER, 2004-2005

    _____________

    [branch]

    REASONS TO ENROLL SURVEY

    Tot. #

    of % vs. Total

    Resp. Respondents

    FRESHMEN

    3. Why did you choose AMA instead of Others 4. What course do you intend to enroll

    ReasonsResp

    ondents COURSES

    Responde

    nts

    a) World Class School a) Comp. System Design & Programing

    c) Parents/Relatives/Friends c) Internet Technology

    d) Closeness to Residence d) Business & Info Mgnt

    e) Best in Quality Education e) Comp System & Network Technology

    f) Better Facilities f) 1yr Intl. Advanced Dip. in Comp. Studies

    g) Endorsed by High School Principal /

    Guidance Counselorg) 1 yr. Dip. in E-Commerce Technology

    a) World Class School a) Comp. System Design & Programing

    b) No. 1 in IT Education b)Computer Based Accountancy

    Others Others

    h) Personal Interest h) 1yr. Intl. Dip. In Computer Studies

    I) Career Opportunity i) MOUS

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    28/32

    TRANSFEREES

    3. Why did you choose AMA instead of Others 4. What course do you intend to enroll

    ReasonsResp

    ondents COURSES

    Responde

    nts% vs. Total % vs. TotalRespondents Respondents

    d) Business & Info Mgnt

    e) Best in Quality Education

    ReasonsResp

    ondents COURSES

    Responde

    nts

    g) Endorsed by High School

    Principal / Guidance Counselor

    g) 1 yr. Dip. in E-Commerce

    Technology

    a) World Class Schoola) Comp. System Design &

    Programing

    b) No. 1 in IT Educationb)Computer Based

    Accountancy

    c) Parents/Relatives/Friends c) Internet Technology

    d) Closeness to Residence

    Others Others

    h) Personal Interesth) 1yr. Intl. Dip. In

    Computer Studies

    I) Career Opportunity i) MOUS

    e) Comp System & Network

    Technology

    f) Better Facilitiesf) 1yr Intl. Advanced Dip. in

    Comp. Studies

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    29/32

    AMA EDUCATION SYSTEMSCHOOL YEAR 2005-2006

    Branch: COMMONWEALTH

    OPERATIONAL PLAN (list down at least 10 strategies / activities per objective)

    OBJECTIVES

    A. ADMINISTRATIVE / ACADEMIC STRATEGY / ACTIVITY

    1. To improve on facilities Upgrade computer units.

    Add equipments needed at the Tech Lab.

    (e.g.: crimping tool, tester).

    2. To guide students from entry Give students seminars, educational trips & tutorials

    Encourage students to use consultation hours, where they

    can catch up lessons through

    3. To improve support services Strengthen guidance services.

    (canteen,, library , med/ dental Add tie-ups for OJT.

    alumni, placement, scholarship, Acquire additional references at the library

    financial assistance etc.) Improve the set-up of the clinic.

    Build camaraderie to other companies for4. To build a strong faculty line-up placement services (for OJT & alumni)

    Provide team building seminars to strengthen

    and uplift their drive to continue performing

    5. How to keep the best faculty & weed-out at their best.

    the bad Send them to intensive trainings to keep them updated.

    Monitor their performance (PRS) and use it

    6. To improve methods of teaching as the basis for renewal of Teacher's

    Contract.

    7. To offer more diversified programs Provide extensive trainings on effective

    & improve curriculum to meet industry's teaching methodologies.

    demands

    Continuos upgrading of the curriculum.

    B. RETENTION /ENROLLMENT (WITH Head Office support)

    1. To improve retention by keeping

    students happy through various

    school activities

    2. To make career talk moreeffective and more convincing to entice

    students to enroll

    C. FINANCIAL

    1. To make tuition and other fees compe- As compared to competitors, our tuition fees are a lot high

    titive and affordable it won't be good to lower , instead we can lower other fees like

    miscellaneous, internet, etc.

    Prepared by: Noted by:

    _____________________________ _________________________

    Admission Officer School Administrator

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    30/32

    r but

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    31/32

    AMA EDUCATION SYSTEM

    SCHOOL YEAR 2005-2006Branch: COMMONWEALTH

    FINANCIAL HIGHLIGHTS

    Total Pop New Students Total Pop New Students Total Pop

    GROSS REVENUE 528,907.50 192,500.00 2,115,630.00 770,000.00 6,346,890.00

    less : OPEX

    NET INCOME

    CAPEX

    Note : when indicating the OPEX and CAPEX, just fill-up portion for total population

    125,662.04 502,648.16

    ParticularsMONTHLY PER TRI AN

    6,000.00 6,000.00

    403,245.46 1,612,981.84

  • 7/31/2019 1CORPLAN Workshop Forms Revised-jun(1)_04_final

    32/32

    New Students

    2,310,000.00

    1,507,944.48

    UAL

    6,000.00

    4,838,945.52